Property Info
- MLS TB8306002
- Unit No H203
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 476
- Foundation Slab
- Min Lease -
- HOA Fees $110.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate9.5 | Gross Yield11.5% | Annual Rent$11,400.00 | Property Taxes$686.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,400.00 $950.00 / mo | $57,000.00 $950.00 / mo | $114,000.00 $950.00 / mo | |||
| Estimated Expenses | $686.00 | $3,430.00 | $6,860.00 | |||
| Net Cash Flow | $10,714.00 | $53,570.00 | $107,140.00 | |||
| HOA Fees | $1,320.00 | $6,600.00 | $13,200.00 |